Previous Close | $57.07 |
Intrinsic Value | $11.72 |
Upside potential | -79% |
Data is not available at this time.
Chipotle Mexican Grill, Inc. operates in the fast-casual dining sector, specializing in Mexican-inspired cuisine. The company generates revenue primarily through company-owned restaurant sales, with a focus on fresh, customizable ingredients and a streamlined service model. Chipotle distinguishes itself through its 'Food With Integrity' ethos, emphasizing sustainably sourced proteins and organic produce, which appeals to health-conscious and environmentally aware consumers. Its vertically integrated supply chain enhances cost control and quality consistency. The brand holds a dominant position in the fast-casual segment, competing with both traditional quick-service restaurants and higher-end dining concepts. Chipotle’s digital ordering capabilities and loyalty program further strengthen its market positioning, driving repeat business and customer engagement. The company continues to expand its footprint, targeting suburban and urban markets with a disciplined growth strategy.
Chipotle reported revenue of $11.3 billion for FY 2024, with net income reaching $1.53 billion, reflecting robust top-line growth and disciplined cost management. Diluted EPS stood at $1.11, supported by strong operating cash flow of $2.11 billion. Capital expenditures totaled $594 million, indicating continued investment in new store openings and digital infrastructure. The company’s operating margin remains industry-leading, driven by operational efficiency and pricing power.
Chipotle demonstrates strong earnings power, with consistent profitability and high returns on invested capital. The company’s capital-light model, combined with high unit-level economics, allows for efficient reinvestment in growth initiatives. Operating cash flow significantly exceeds capital expenditures, providing ample liquidity for expansion and shareholder returns. The absence of a dividend suggests a focus on reinvesting cash flows into high-return opportunities.
Chipotle maintains a solid balance sheet, with $749 million in cash and equivalents and total debt of $4.54 billion. The debt level is manageable given the company’s strong cash flow generation and low leverage ratio. The financial structure supports ongoing growth initiatives while retaining flexibility for strategic investments or potential share repurchases.
Chipotle’s growth is driven by new store openings, digital sales growth, and same-store sales increases. The company has not instituted a dividend, opting instead to reinvest profits into expansion and technology enhancements. Comparable sales growth remains a key metric, supported by menu innovation and operational execution. The long-term growth trajectory appears sustainable, given the company’s scalable model and untapped market potential.
Chipotle trades at a premium valuation, reflecting its strong growth prospects and industry-leading margins. Market expectations are high, with investors anticipating continued same-store sales growth and margin expansion. The stock’s performance is closely tied to execution on digital initiatives and new unit economics, with limited downside protection from dividends or buybacks.
Chipotle’s strategic advantages include its brand strength, supply chain efficiency, and digital capabilities. The outlook remains positive, with opportunities for market share gains and margin improvement. Risks include labor cost inflation and competitive pressures, but the company’s differentiated positioning and operational discipline provide a solid foundation for long-term success.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |